Stock fact sheet · data as of

Twenty One Capital Inc (XXI): fair value, margin of safety and Wheel Score

Financial Services · Asset Management · United States · Speculative / Distressed

Close5.99
GLS fair value-no model value
Margin of safety-
Wheel Score45Weakcapped at 45
Health2/9Piotroski F-score
Moat1.9/10GLS 10-year score
Market cap$62M1.9M shares a day
Implied vol.86%near-the-money, 20-60 d
P/E-EPS -2.65
Dividend yieldnone
Beta-1.39moves less than the market
Next earnings5 Nov 2026in 20 days

Is XXI undervalued?

At 5.99 (close of 16 Oct 2026), XXI has no GLS fair value: every one of the nine models needs a positive input (the company lost money over the last twelve months, EPS -2.65, it pays no dividend and its debts exceed what its assets would fetch), so the margin of safety is blank and the Wheel Score cannot be computed. Our screens leave the stock out at the first rule. What can be said from the nightly row is below.

The nightly engine files XXI under Speculative / Distressed - negative earnings or a Piotroski score of 3 or less - which caps its Wheel Score at 45 and keeps it out of the Sunday Scan.

Nine valuation models for XXI

Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.

ModelValuevs priceWhat it measures
DCF--Present value of the projected free cash flows, discounted at the cost of capital; no value tonight
Graham Number--The most a defensive investor pays for the earnings and book value per share; no value tonight
Graham Growth--Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields; no value tonight
Lynch--EPS × the earnings growth rate (PEG of 1), growth capped at 25%; no value tonight
GLS Growth--EPS compounded ten years at the blended growth rate, discounted back at 15% a year; no value tonight
10 Cap--Owner's earnings (operating cash flow less maintenance capex) capitalised at 10%; no value tonight
Payback Time--Eight years of compounded free cash flow: the price at which the business pays for itself; no value tonight
DDM--Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend; no value tonight
EPV--Earnings power value: current EPS capitalised at 9% with no growth; no value tonight
Zombie (liquidation)-35.79-697%Current assets less all liabilities, per share: the balance-sheet floor. Not in the average
Wall St target0.0000-100%Analysts' average 12-month price target. Not in the average

Quality and financial health

Twenty One Capital Inc scores only 2 of 9 on the Piotroski F-score, which fails the Sunday Scan's "6 or more" rule. A reading this low means several of the basic tests - positive earnings, positive operating cash flow, falling debt, no new share issuance - are not met. A GLS Moat score of 1.9/10 is a weak reading: the ten-year history the score grades (revenue, EPS, book value, margins, cash flow, share count, ROIC) has not been steady, so the Moat part of the Wheel Score contributes little.

Returns on capital are thin or negative - ROIC -5.5%, ROE -6.3%, ROA -5.5% - with debt at 0.14 times equity and negative free cash flow.

Twenty One Capital Inc pays no dividend, so the DDM model does not apply and a covered-call holder earns only the premium and any price gain.

Institutional ownership scores 10/10, insider activity 10/10 and Congressional trading 5/10 on the GLS smart-money scales.

Piotroski F-score2 / 9ROIC-5.5%
GLS Moat1.9 / 10ROE-6.3%
Debt / equity0.14ROA-5.5%
Free-cash-flow yield-18.8%Payout ratio0%
Institutions10 / 10Insiders · Congress10 · 5 / 10

Wheel Score 45: Weak

With a Wheel Score of 45 Twenty One Capital Inc sits in the Weak band, capped at 45 because the engine files it as Speculative / Distressed. The parts - Value 13/25, Health 4/20, Moat 3/15, Premium 14/20, Stability 14/20 - show where: Health (4/20) scores lowest.

Implied volatility is 86% on the near-the-money contracts 20-60 days out - above the 60% ceiling of the sweet spot. Premiums are large, but the Wheel Score tapers the Premium points (14 of 20) because volatility this high usually comes with a reason. The option chain is deep: 84,669 contracts of open interest across all expiries, which means tight fills at most strikes.

Volume runs at 1.9M shares a day on a market cap of $62M, with a beta of -1.39 - a low beta, so day-to-day moves are smaller than the market's; the Stability part of the Wheel Score gives that 14 of 20.

PartPointsFrom
Value13 / 250% margin of safety
Health4 / 20Piotroski 2/9
Moat3 / 15moat 1.9/10
Premium14 / 20implied volatility 86%
Stability14 / 201.9M shares/day, $62M cap, beta -1.39

The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls; it is updated nightly and is not a recommendation. The walkthrough lesson shows how the score fits into a trade, start to finish.

Upcoming events

The next earnings report is due on 5 Nov 2026, 20 days away; a 30-45-day put sold today would expire after it, which is worth weighing against the premium.

Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.

Similar stocks in Asset Management

The 12 companies below are the closest to Twenty One Capital Inc by market cap within the Asset Management industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.

StockCloseFair valueMoSWheelMkt cap
RSF
RiverNorth Capital and Income Fund, Inc.
14.2325.11+43%39No options$61M
DBE
Invesco DB Energy Fund
38.7335.57-9%43Weak$60M
PCM
PCM Fund Inc
4.8713.18+63%39No options$60M
DMA
Destra Multi-Alternative Fund
7.1619.28+63%34No options$64M
PDPA
Pearl Diver Credit Company Inc.
25.0270.56+65%39No options$59M
BUFOX
Buffalo Early Stage Growth Fund
16.9649.63+66%39No options$65M
SEMG
Suncoast Select Growth ETF
28.220.1913-14653%6No options$65M
POW
VistaShares Electrification Supercycle ETF
24.821.53-1524%24Weak$58M
OCCI
OFS Credit Company, Inc.
1.9617.45+89%39No options$58M
SPLS
PIMCO US Stocks PLUS Active Bond ETF
55.44701.14+92%39No options$57M
FCIVX
Frontier MFG Core Infrastructure Fund Service Class
12.8729.24+56%38No options$67M
GEG
Great Elm Group, Inc.
2.167.75+72%39No options$67M

⚖ Compare XXI with 7 of them   All Financial Services stocks →

Screen the whole market the same way

A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the same eight-rule screen, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.

Start free See the Sunday Scan

Questions about XXI

Is XXI undervalued right now?

The GLS models could not value XXI (the company lost money over the last twelve months, EPS -2.65, it pays no dividend and its debts exceed what its assets would fetch), so there is no fair value or margin of safety to compare the price of 5.99 against.

What is the Wheel Score of XXI and what does it mean?

XXI scores 45 out of 100 (Weak). The Wheel Score blends the margin of safety (25 points), Piotroski health (20), the GLS moat (15), the option premium on offer (20) and trading stability (20) into one number that ranks stocks for the wheel strategy - selling cash-secured puts, then covered calls if assigned. 80 and above is Prime, 65-79 Good, 50-64 Fair, under 50 Weak.

What is the GLS fair value for XXI?

None of the nine GLS models produced a positive value for XXI (the company lost money over the last twelve months, EPS -2.65, it pays no dividend and its debts exceed what its assets would fetch), so there is no GLS fair value tonight.

When does Twenty One Capital Inc report earnings next?

The next earnings report is due on 5 Nov 2026, 20 days from the data date of 16 Oct 2026. The Calendars page lists every upcoming report with its time of day.

Does XXI have listed options, and how liquid are they?

Yes. The nightly snapshot found 92 listed contracts with 84,669 open interest across all expiries and implied volatility of 86% on the near-the-money contracts. The Options scanner lists the cash-secured put and covered call set-ups with premium and annualised yield worked out.

Data as of 16 Oct 2026: prices and fundamentals from Financial Modeling Prep, option data from Polygon; valuations, scores and the Wheel Score by GLS Equity's models, run nightly. Prices in USD; the close shown is the previous session's. Everything on this page is general information produced by automated models from third-party data - not a recommendation to buy, sell or trade any security or option, and not financial advice. Past performance is not indicative of future results. GLS Equity provides data and tools, not financial advice.